XML 20 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Line of Credit and Debt - Line of Credit with Imperium Commercial Finance, LLC ("Imperium") (Details Textual) (USD $)
3 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended 0 Months Ended 6 Months Ended 6 Months Ended
Mar. 31, 2013
Mar. 06, 2014
Imperium Line Of Credit [Member]
Jan. 16, 2013
Imperium Line Of Credit [Member]
Jun. 30, 2014
Imperium Line Of Credit [Member]
Jun. 30, 2013
Imperium Line Of Credit [Member]
Jun. 30, 2014
Imperium Line Of Credit [Member]
Jun. 30, 2013
Imperium Line Of Credit [Member]
Dec. 31, 2013
Imperium Line Of Credit [Member]
Jul. 31, 2013
Imperium Line Of Credit [Member]
May 20, 2013
Imperium Line Of Credit [Member]
Jun. 30, 2014
Medallion Line Of Credit [Member]
Mar. 31, 2013
Medallion Line Of Credit [Member]
Jan. 16, 2013
Medallion Line Of Credit [Member]
Jan. 16, 2013
Monarch Capital Group Llc [Member]
Jun. 30, 2014
Monarch Capital Group Llc [Member]
Jun. 30, 2014
Monarchwarrant [Member]
Jun. 30, 2014
Imperium Supplemental Advaance [Member]
Mar. 06, 2014
Imperium Supplemental Advaance [Member]
Jun. 30, 2014
Line of Credit [Member]
Jun. 30, 2014
Parent [Member]
Maximum Funding Amounts Subject To Discretionary Borrowing Description     the borrowing base was comprised of: 85% of eligible accounts receivables (excluding, without limitation, receivables remaining unpaid for more than 90 days from invoice date or 60 days from due date, contra receivables, and affiliated receivables), up to the lesser of 60% of eligible finished goods inventory at cost or 75% of appraised net orderly liquidation value of inventory, and a receivable dilution rate of less than 5% (the Borrowing Base).                                  
Line of Credit Facility, Maximum Borrowing Capacity     $ 1,500,000         $ 1,180,000 $ 1,000,000   $ 1,000,000                  
Line Of Credit Facility Closing Fee     10,000                                  
Class Of Warrant Or Right Term Of Warrants Or Rights     7 years                         5 years        
Class Of Warrant Exercise Price     $ 0.18                         $ 0.18        
Finders Fee As Percentage Of Financing Amount                           3.00%            
Line Of Credit Facility Termination Fee                   10,000   25,000 25,000              
Class of Warrant or Right, Number of Securities Called by Warrants or Rights     2,000,000                       60,000          
Proceeds from Issuance of Warrants                               60,000        
Line of Credit Facility, Covenant Terms           we must have had EBITDA of not less than (a) $25,000 for the Fiscal Quarter ended on or about March 31, 2013, (b) $100,000 for the Fiscal Quarter ended on or about June 30, 2013, (c) $200,000 for the Fiscal Quarter ending on or about September 30, 2013, and (d) $300,000 for the Fiscal Quarter ending on or about December 31, 2013 and for each of the Fiscal Quarters thereafter                            
Line of Credit Facility, Borrowing Capacity, Description   we were notified that Imperium was amending the Borrowing Base of the Imperium Line of Credit. More specifically, the amount available under the Imperium Line of Credit was capped to the lower of (i) $1,000,000, or (ii) 100% of the eligible outstanding accounts receivable. As of the date of this report, the Borrowing Base of the Imperium Line of Credit is based solely on Eligible Receivables           we were notified that Imperium was reducing the Maximum Funding Amount to $1,100,000 (however, we had to continue to maintain minimum Net Borrowing Availability of $100,000                        
Percentage Increase In Interest On Default Of Covenant Terms           4.00%                            
Debt Instrument Deferred Finance Costs           9,000                            
Line Of Credit Facility Costs       435,000   435,000                            
Legal and Accounting Fees           39,000                           2,000
Amortization Of Debt Issuance Cost           290,000                            
Debt Issuance Cost       34,000 59,000 68,000 143,000                          
Interest Expense, Debt       25,000 32,000 52,000 56,000                          
Long-term Line of Credit       714,000   714,000         0           200,000 500,000 914,000  
Amortization of Debt Discount (Premium)           145,000   193,000                        
Debt Instrument, Convertible, Remaining Discount Amortization Period 3 years                                      
Additional Loan Availability       115,000   115,000                            
Supplemental Advance Line Of Credit       0   0                            
Total Loan Availability       $ 115,000   $ 115,000